The Parochial Church Council of St Nicholas, Sutton
Sutton Team Ministry Christ Church St Barnabas St Nicholas
St Nicholas Church, Sutton
Jesus said ‘I have come that you might have life and have it to the full’ John 10:10
www.stnicholas.suttonteam.org.uk
ANNUAL REPORT AND ACCOUNTS FOR THE YEAR ENDED 31 DECEMBER 2021
Registered Charity No. 1134049
Priest in charge
Revd. Frances Arnold
The Rectory 34 Robin Hood Lane Sutton SM1 2RG
Independent Examiner
Carol Evans
Bankers
Metro Bank
The Parochial Church Council of St Nicholas, Sutton
Annual Report for the Year Ended 31[st] December 2021
Functions of the Parochial Church Council
St Nicholas Church is a Parish Church situated in central Sutton and is part of the Sutton Team Ministry. It is also part of the Diocese of Southwark within the Church of England. The correspondence address is The Rectory, 34 Robin Hood Lane, Sutton, Surrey, SM1 2RG.
The St Nicholas Parochial Church Council (“PCC”) has the responsibility for co-operating with the Priest in charge to promote the whole mission of the church, pastoral, evangelistic, social and ecumenical. It also has maintenance responsibilities for the church and community Hall of St Nicholas, St Nicholas Way, Sutton. The London Borough of Sutton is responsible for the maintenance of the church grounds. St Nicholas forms part of the Sutton Team Ministry and is part of an ecumenical partnership with Trinity Church and Sutton Baptist Church.
The PCC is a charity registered with the Charity Commission. Those who served as members of the PCC during the year were as follows:
| Revd Frances Arnold | Priest in charge |
|---|---|
| Gill Ayres | from 23 May 2021 |
| Lily Bande | from 23 May 2021 |
| Paul Butler | Treasurer from 21 June 2021 |
| Emma Cann | Safeguarding Officer |
| Alistair Cruickshank | Stewardship/Planned Giving Officer |
| PCC Rep & Ecumenical Rep until 23 May 2021 | |
| Jenny Gilbe | Deanery Synod Rep until 1 July 2021 |
| John Kerr | Churchwarden |
| Pamela Kerr | Deanery Synod Rep until 1 July 2021 |
| PCC Secretary until 21 June 2021 | |
| Glynis Osborne | from 23 May 2021, Ecumenical Rep from 14 July 2021 |
| Matthew Phillips | |
| Rebecca Phillips | Treasurer until 21 June 2021 |
| Geoff Rendall | Churchwarden |
| Jeff Richards | Reader & ex officio on PCC until 1 April 2021 |
| Nicki Richards | Safeguarding Officer |
| Henry Sawyerr | until 23 May 2021 |
| Ben Singer | from 23 May 2021 |
| Patricia Squires | Deanery Synod Rep from 1 July 2021 |
| Diane Young | PCC Rep until 23 May 2021 |
| Deanery Synod Rep from 1 July 2021 |
Rita Anderson was PCC Secretary from June to October 2021, but was not a member of the PCC.
The 2020 APCM was postponed to 2021 in the light of Covid restrictions. The tenure of Churchwardens, Deanery Synod Representatives and PCC members was extended accordingly.
Statement of Public Benefit
The members of the PCC are aware of the Charity Commission guidance on public benefit in ‘The Advancement of Religion for the Public Benefit’ and have had regard to it in their administration of the PCC. The PCC believes that by promoting the work of the Church of England in the parish of St Nicholas, Sutton, Surrey, it provides a benefit to the public by:
-
providing facilities for public worship and pastoral care both for its members and for anyone who wishes to benefit from what the Church can offer; and
-
by promoting Christian values and service by members of the Church in and to their communities, to the benefit of individuals and society as a whole.
1
The Parochial Church Council of St Nicholas, Sutton
Structure, Governance and Management
The method of appointment of PCC members is set out in the Church Representation Rules. All Church attendees are encouraged to register on the Electoral Roll and stand for election to the PCC.
The PCC have met 9 times during the year, the first meeting taking place in January. Most subsequent meetings were held by zoom, due to the coronavirus pandemic, with decisions approved by email.
In person meetings were held in October and November, but the planned December meeting was cancelled in line with the current guidance on the pandemic. It was sometimes necessary to make decisions by email.
Apart from its routine business, major items of business included
-
agreeing plans for re-opening the Church (closed from Christmas Eve 2020) at its meeting on 23 March and gradually re-introducing singing, as agreed at its meeting on 2 August
-
developing Risk Assessments for premises, activities (including children’s activities) and events, in the light of the pandemic and current guidance
-
receiving the Financial Report and Accounts for 2020 at its meeting on 10 May
-
approving the hiring agreement for the Elim Full Gospel Chinese Community Church at its meeting on 14 July
-
plans to develop the sites adjacent to and opposite the Church (Beech Tree Place and St Nicholas House)
-
identifying Covid short-term priorities (Mission Action Planning)
The Archdeacon of Reigate, the Ven Moira Astin, spoke about PCC roles and responsibilities at the second meeting of the newly elected PCC on 14 July
The PCC operates through a number of committees and working groups, which meet between full meetings of the PCC. These committees are set out below:
The membership and functioning of the groups and committees was affected by the pandemic.
Standing Committee:
This is the only committee required by law and at present consists of the Priest in charge, the Wardens, the Treasurer, Matthew Phillips and Nicki Richards. It has power to transact business of the PCC between its meetings, subject to any directions given by the Council. It met on Zoom on 14 November. A planned in person meeting on 12 December was postponed in line with the current guidance on the pandemic.
Premises Group:
The Premises Group’s purpose is to ensure the general maintenance of the premises so that they are fit for purpose, and for exploring the development and use of the church premises so that they will be of benefit to the congregation and the community. It has responsibility for the effective running of the Community Hall as a central resource for the local community.
The Group did not meet in 2021. It was hoped to identify new members.
Finance Committee:
Oversees the general financial dimension of the work of St Nicholas by monitoring income and expenditure, budgeting, maintaining appropriate financial controls and co-ordinating regular reviews of planned giving.
Community Hall Working Group
The CHWG was reconstituted in December 2020 as a temporary group to facilitate preparation of the Elim Church hiring agreement and to look to update other existing contracts. The work of the committee was conducted by email.
Safeguarding
The PCC has complied with the duty under section 5 of the Safeguarding and Clergy Discipline Measure 2016 to have due regard to the House of Bishops guidance on safeguarding children and vulnerable adults. It is in the process of implementing recommendations to ensure that all recruitment is done safely.
2
The Parochial Church Council of St Nicholas, Sutton
Financial Review
The year saw a rise in unrestricted funds, which increased from £11,960 to end the year with £30,955. Designated funds decreased, from £35,107 to £22,607. Restricted funds increased, from £1,008,275 to £1,172,420 which included a legacy receipt of £61,005 and a Community Hall increase in value of £100,000. Net assets amounted to £1,225,982 (2020: £1,055,657) which, after deducting the value of the Community Hall of £1,000,000, leaves net disposable assets of £225,982 (2020: £155,657).
Total income increased, from £103,487 in 2020 to £160,221 in 2021. Expenditure decreased from £102,397 to £89,896, resulting in a surplus of £70,325 for the year (2020: surplus of £1,088). Of the total, £6,495 represented an unrestricted surplus and £63,830 a restricted surplus.
Voluntary income, comprising of fundraising, grants, legacies, planned giving and collections, rose during the year from £69,150 to £129,986. This included a legacy, received from the estate of the Late Kathleen Dukelow of £61,005 which has been added to the restricted New Capital Fund. Planned giving rose slightly from £43,410 to £46,025 and cash collections rose from £2,640 to £2,906. Sundry donations fell slightly from £7,717 to £7,462, which included £2,801 in income to the Poor Fund, representing distributions from the Henry Smith Charity of £2,000 and £801 in ancient endowments for the relief of the poor. Tax recovered this year from the Gift Aid scheme and the Gift Aid Small Donations scheme amounted to £11,893 (2020: £11,422).
Community Hall letting income rose to £26,077 (2020: £21,712) which improved as COVID-19 pandemic measures eased. Expenditure amounted to £23,236 which created a small surplus.
Income from clergy fees increased from £1,219 to £1,805. This income is derived from set fees charged by the clergy in carrying out services such as weddings and funerals. The diocese allows clergy expenses incurred in carrying out this activity to be offset against these fees and St Nicholas retains a small proportion of this income. This year, £1,358 was assigned and paid to the diocese.
The Parish Support Fund is a sum paid to the Diocese of Southwark, most of which goes to pay the stipends, housing and pensions of the clergy; it also operates as a pooling system enabling richer parishes to support poorer ones. St Nicholas benefits considerably from the pooling arrangement. The amount paid by St Nicholas in 2021 was £37,000 which is a significant reduction of 12.9% from £42,478 paid in 2020.
Unrestricted Funds
Unrestricted funds are funds which can be used by the PCC for any purpose within its remit. Gifts and donations to these funds are not subject restrictions upon how these funds may be spent . These comprise of the Church General Fund and Community Hall Fund.
Church General Fund
This fund is used for the general income and expenditure of the church. These funds are used for the general upkeep of the church, to pay our contribution to the diocesan Parish Support Fund, and to pay for ongoing repairs and administrative costs. In 2021 the Church General Fund received income of £69,643 (2020: £80,027) and incurred expenditure of £65,989 (2020: £76,959). This year £2,500 was transferred into Church Repair Fund and a further £20,000 transferred from the Recovery Fund to part clear the fund’s deficit. Altogether this resulted in an operating surplus of £21,154, which compares with a surplus of £569 in 2020. As a result the deficit balance on this fund, which stood at £41,465 at the end of 2020, has reduced to £20,311.
Community Hall Fund
This fund is used to account for income generated from hall bookings and expenditure on its administration and upkeep. Hall bookings increased in 2021 to £26,077 (2020: £21,712). Hall maintenance, repairs and expenses fell slightly to £23,236 (2020: £24,006), with all essential repairs and maintenance having been carried out. A transfer of £5,000 was made to the Hall Repair Fund and the result was a deficit of £2,159 (2020: £7,294 deficit). The balance in this fund is now £51,266 (2020: £53,425).
Designated Funds
Designated funds are a type of unrestricted fund containing moneys which have been set aside by the PCC for specific purposes. These comprise of the Recovery, Church Repair and Hall Repair Funds.
Recovery Fund
This fund was set up by the PCC to hold £20,000 set aside to be drawn upon until the Church General Fund has been brought into an operating balance. This fund has been drawn down in its entirety in order to reduce the deficit balance in the Church General Fund.
3
The Parochial Church Council of St Nicholas, Sutton
Church Repair Fund
This fund was set up in 2015 to hold funds put aside from the Church General Fund to make provision for major repairs to the church building. The need for such repairs occurs at irregular intervals and this fund is designed to make it easier to manage the consequent large fluctuations in expenditure. The intention is to make transfers into the fund every year. In 2021, £2,500 was transferred in. There was no expenditure incurred by this fund in 2020, and as a result has a surplus balance of £9,527.
Hall Repair Fund
This fund was also set up in 2015 for similar reasons to the Church Repair Fund (see above). £5,000 was transferred into the fund in 2021. There was no expenditure from this fund in 2020 and as a result there is now a surplus of £13,080.
Restricted Funds
Other funds maintained by the Church are restricted in that the sums may be spent only on the specific purposes for which they were given.
New Capital Fund
The New Capital Fund is designed to be used for capital projects in the Church. The PCC elected to receive the entirety of the legacy from the Late Kathleen Dukelow into this fund. There were no other transactions during the year, and the fund ended the year with a balance of £162,272.
Floodlighting Fund
The Floodlighting Fund was set up to raise money to pay for the exterior floodlighting of the Church and for repairs to the floodlighting equipment. This fund generated no income during the year and had no costs charged to it, with the result that the fund had a surplus of £409 at the end of the year.
Poor Fund
The Poor Fund receives income from ancient permanent endowments left by people who had a connection with St. Nicholas in the past for the benefit of the poor of the parish and to be distributed at the discretion of the Rector or the Rector and Church Wardens. The assets are held in trust at Lloyds Bank and the income received represents the income generated from the fund’s investments. During the year, the Poor Fund received £2,801 in income and incurred £50 in expenditure which resulted in a surplus of £2,751. The fund finished the year with a balance of £3,352.
Church Toilet Fund
The Church Toilet Fund was set up in 2001 from a grant from the Wates Foundation. There were no transactions on this fund in 2020 and it again closed the year with a balance of £5,768.
Missions Fund
The Church Missions fund is used to receive cash donations from the congregation to be distributed to specific charities selected monthly by the PCC, and to make occasional donations determined by the PCC. A total of £695 was raised and £621 was distributed to various charitable causes during the year. The fund finished the year with a deficit balance of £619.
Next year
The Church’s immediate priority is to maintain a financial balance within its unrestricted General and Community Hall Funds and a balanced budget has been set for the year ahead. Community Hall rental charges have now reverted to pre-pandemic levels and this income is expected to increase significantly. Repairs will be made to the Church fabric financed from the New Capital Funds.
Reserves Policy
It is the PCC’s policy to maintain a balance on unrestricted and designated funds at an appropriate level in order to cover emergency situations that may arise from time to time. The year end balance of £53,562 (2020: £47,068) represents 31 weeks cover of unrestricted and designated expenditure (2020: 18 weeks).
Investment Policy
It is our policy to invest our funds balances with the CBF Church of England Deposit Fund.
4
The Parochial Church Council of St Nicholas, Sutton
Independent Examiner’s Report on the Unaudited Financial Statements of the Parochial Church Council (PCC) of St. Nicholas Church, Sutton.
I report on the financial statements for the year ended 31 December 2021 set out on pages 6 to 13.
Respective responsibilities of the Trustees and Independent Examiner
As trustees of the charity, the members of the PCC are responsible for the preparation of the accounts. They consider that an audit is not required for this year under section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent examination is needed .
It is my responsibility to:
-
examine the accounts under section 145 of the 2011 Act;
-
follow the procedures laid down in the General Directions given by the Charity Commissioners section 145(5)(b) of the 2011 Act; and
-
state whether particular matters have come to my attention.
Basis of Independent Examiner's Statement
My examination was carried out in accordance with the General Directions given by the Charity Commission.
An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from the management committee concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in a full audit, and consequently I do not express an audit opinion on the accounts.
Independent Examiner's Statement
In connection with my examination, no matters have come to my attention
-
which give me reasonable cause to believe that in any material respect the requirements
-
to keep accounting records in accordance with s.130 of the 2011 Act; or
-
to prepare accounts which accord with these accounting records have not been met; or
-
to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts
-
to be reached.
C.A. Evans
Dated: 27 April 2022
Chartered Accountant Springroyd ClaphamRoad Austwick Lancaster LA2 8BE
5
The Parochial Church Council of St Nicholas, Sutton
Statement of Financial Activities
For the Year Ended 31st December 2021
| Unrestricted Funds Note £ Incoming resources 2 Voluntary income 65,485 Activities for generating funds 30,194 Investment income 41 Total Incoming Resources 95,720 Resources expended 3 Expenditure on charitable objectives - Church Activities 89,225 Total resources expended 89,225 Net incoming (outgoing) resources 6,495 Transfers between funds 12,500 Gains on revaluation of fixed assets 4 |
Unrestricted Funds Note £ Incoming resources 2 Voluntary income 65,485 Activities for generating funds 30,194 Investment income 41 Total Incoming Resources 95,720 Resources expended 3 Expenditure on charitable objectives - Church Activities 89,225 Total resources expended 89,225 Net incoming (outgoing) resources 6,495 Transfers between funds 12,500 Gains on revaluation of fixed assets 4 |
Designated Funds £ - - - - - (12,500) |
Restricted Funds £ 64,501 - - 64,501 621 50 671 63,830 - 100,000 |
Total Funds 2021 £ 129,986 30,194 41 160,221 621 89,275 89,896 70,325 - 100,000 |
Total Funds 2020 £ 69,150 34,024 313 |
|---|---|---|---|---|---|
| 103,487 | |||||
| 1,232 101,165 |
|||||
| 102,397 | |||||
| 1,088 - - |
|||||
| Fund Balances B/Fwd FUND BALANCES C/FWD |
11,960 30,955 |
35,107 22,607 |
1,008,590 1,172,420 |
1,055,657 1,225,982 |
1,054,569 |
| 1,055,657 |
6
The Parochial Church Council of St Nicholas, Sutton
Balance Sheet
For the Year Ended 31st December 2021
| Note Fixed Assets Tangible fixed assets 4 Current Assets Debtors Tax due on gift aid Short term deposits Cash at bank & in hand Creditors; Amounts Falling Due Within One Year Sundry creditors and accruals Net Current Assets Creditors; Amounts Falling Due in more than one Year NET ASSETS Represented by; Unrestricted funds 5 Designated funds 5 Restricted funds 5 TOTAL FUNDS |
2021 2020 £ £ £ £ 1,000,000 900,000 251 0 3,000 2,817 96,873 96,832 127,530 56,611 227,653 156,260 (1,671) (603) 225,982 155,657 - - 1,225,982 1,055,657 30,955 11,960 22,607 35,107 1,172,420 1,008,590 1,225,982 1,055,657 |
2021 2020 £ £ £ £ 1,000,000 900,000 251 0 3,000 2,817 96,873 96,832 127,530 56,611 227,653 156,260 (1,671) (603) 225,982 155,657 - - 1,225,982 1,055,657 30,955 11,960 22,607 35,107 1,172,420 1,008,590 1,225,982 1,055,657 |
|---|---|---|
| 227,653 (1,671) |
||
| 1,055,657 11,960 35,107 1,008,590 |
||
| 1,055,657 |
Approved by the Parochial Church Council and signed on its behalf :
.......................................................... Chair
.......................................................... Churchwarden
.................................................... Date
7
The Parochial Church Council of St Nicholas, Sutton
1. Accounting Policies
The financial statements have been prepared in accordance with the Church Accounting Regulations 2006 together with applicable accounting standards and the Charities SORP 2015
The financial statements have been prepared under the historical cost convention except for the valuation of fixed assets (the Community Hall) which is shown at the market value. The financial statements include all transactions, assets and liabilities for which the PCC is responsible in law. They do not include the accounts of church groups that owe their main affiliation to another body, nor those that are informal gatherings of church members.
Funds
Restricted funds represent donations and grants received for a specific object or invited by the PCC for a specific object. The funds may only be expended on the specific object for which they were given. Any balance remaining unspent at the end of the year must be carried forward as a balance on that fund.
Unrestricted Funds are funds which can be used by the PCC for any purpose within its remit. Designated Funds are a type of unrestricted fund containing moneys which have been set aside by the PCC for specific purposes.
Incoming Resources
Planned giving, collections and donations are recognised when received. Tax refunds are recognised when the incoming resource to which they relate is received. Grants and legacies are accounted for when the PCC is legally entitled to the amounts due. Interest is accrued. All other income is recognised when it is receivable. All incoming resources are accounted for gross.
Resources Expended
Grants and donations are accounted for when paid over, or when awarded, if that award creates a binding or constructive obligation on the PCC. The parish support fund pledge is accounted for when due. Amounts received specifically for mission are dealt with as restricted funds. All other expenditure is generally recognised when it is incurred and is accounted for gross.
Fixed Assets
Consecrated and benefice property is not included in the accounts in accordance with s.96(2)(a) of the Charities Act 1993.
Movable church furnishings and fittings require a faculty for disposal and are inalienable property. These items are listed in the Church’s inventory and may be inspected at any reasonable time.
It is the policy of PCC to capitalise assets with a cost of over £1,000 per item. Depreciation is set on a straight-line basis over a period of five years.
Freehold land and buildings are valued by the PCC at least every five years by a chartered surveyor.
Investments are valued at market value at the Balance Sheet date
8
The Parochial Church Council of St Nicholas, Sutton
Notes to the Financial Statements for the Year Ended
31st December 2021 (Continued)
2. Incoming Resources
| Voluntary income Planned giving Cash collections Sundry donations Receipts for Charities & Missions Capital fundraising income Floodlighting donations Grants Legacies Tax recoverable Activities for Generating Funds Bookstall Catering Hall lettings Clergy fees Administration costs recovered Miscellaneous activities Investment income Interest receivable TOTAL INCOMING RESOURCES |
Unrestricted Designated Restricted Total Funds Total Funds Funds Funds Funds 2021 2020 £ £ £ £ £ 46,025 46,025 43,410 2,906 2,906 2,640 4,661 - 2,801 7,462 7,717 695 695 961 - - - - - - - - - - 61,005 61,005 3,000 11,893 - 11,893 11,422 |
|---|---|
| 65,485 - 64,501 129,986 69,150 |
|
| - - 134 220 220 - 26,077 26,077 21,712 1,805 1,805 1,219 - - 607 2,092 2,092 10,352 |
|
| 30,194 - - 30,194 34,024 |
|
| 41 - 41 313 |
|
| 41 - - 41 313 |
|
| 95,720 - 64,501 160,221 103,487 |
9
The Parochial Church Council of St Nicholas, Sutton
Notes to the Financial Statements for the Year Ended
31st December 2021 (Continued)
| **3. ** | Resources Expended | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Designated | **Restricted ** | Total Funds | Total Funds | ||
| Funds | Funds | Funds | 2021 | 2020 | ||
| £ | £ | £ | £ | £ | ||
| Expenditure on charitable objectives | ||||||
| Mission and charitable giving | - | 621 | 621 | 1,232 | ||
| - | - | 621 | 621 | 1,232 | ||
| Church Activities Expenditure | ||||||
| Diocesan Parish Support Fund | 37,000 | 37,000 | 42,478 | |||
| Clergy fees assigned to diocese | 1,358 | 1,358 | 888 | |||
| Clergy & pastoral expenses | 1,165 | 1,165 | 1,289 | |||
| Church cleaning & maintenance | 5,955 | - | 5,955 | 10,184 | ||
| Church heat, light & insurance | 7,059 | 7,059 | 7,905 | |||
| Church toilet | - | - | - | |||
| Church administration | 11,216 | 11,216 | 11,272 | |||
| Church sound system | - | - | - | |||
| Church floodlighting | - | - | - | |||
| Church music | 1,025 | 1,025 | 805 | |||
| Church sanctuary | 278 | 278 | 474 | |||
| Church bookstall | - | - | 93 | |||
| Church Sunday School | - | - | - | |||
| Catering & social events | 29 | 29 | 128 | |||
| Training | - | - | - | |||
| Hall maintenance | 1,422 | 1,422 | 895 | |||
| Hall repairs | 231 | 231 | 803 | |||
| Hall expenses | 21,582 | 21,582 | 22,308 | |||
| Other support costs | 105 | - | 105 | 843 | ||
| Poor fund donations | 50 | 50 | 200 | |||
| Audit fees | 800 | 800 | 600 | |||
| 89,225 | - | 50 | 89,275 | 101,165 | ||
| TOTAL RESOURCES EXPENDED | 89,225 | - | 671 | 89,896 | 102,397 | |
10
The Parochial Church Council of St Nicholas, Sutton
Notes to the Financial Statements for the Year Ended 31st December 2021 (Continued)
4. Tangible Fixed Assets
| Cost 1st January 2020 Additions Revaluation 31st December 2020 Depreciation 31st December 2020 Net Book Value 31st December 2020 31st December 2019 |
Freehold Land & Buildings £ 900,000 - 100,000 1,000,000 - 1,000,000 900,000 |
Church Hall Equipment TOTAL £ £ 3,432 903,432 - - - 100,000 3,432 1,003,432 3,432 3,432 - 1,000,000 - 900,000 |
|---|---|---|
Freehold land and buildings consists of the Church Community Hall. This asset is accounted for within a separate restricted Hall Property Fund (note 5) and has been revalued at a replacement value of £1,000,000 as at 31st December 2021.
11
The Parochial Church Council of St Nicholas, Sutton
Notes to the Financial Statements for the Year Ended
31st December 2021 (Continued)
5. Fund Details
| Unrestricted Funds General Church Fund Community Hall Fund TOTAL Designated Funds Recovery Fund Church Repair Fund Hall Repair Fund TOTAL Restricted Funds Hall Property Fund New Capital Fund Floodlighting Fund Mission Fund Church Toilet Fund Poor Fund TOTAL TOTAL FUNDS |
2021 2020 £ £ (20,311) (41,465) 51,266 53,425 30,955 11,960 - 20,000 9,527 7,027 13,080 8,080 22,607 35,107 1,000,000 900,000 162,272 101,267 409 409 619 545 5,768 5,768 3,352 601 1,172,420 1,008,590 1,225,982 1,055,657 |
|---|---|
12
The Parochial Church Council of St Nicholas, Sutton
Notes to the Financial Statements for the Year Ended 31st December 2021 (Continued)
6 Funds Movements
| Unrestricted Funds General Church Fund Community Hall Fund TOTAL Designated Funds Recovery Fund Church Repair Fund Hall Repair Fund TOTAL Restricted Funds Hall Property Fund New Capital Fund Floodlighting Fund Missions Fund Church Toilet Fund Poor Fund TOTAL TOTAL FUNDS |
Balance 1st January 2021 Incoming Resources Resources Expended Gains on revaluation of fixed asset Transfers Between Funds Balance 31st December 2021 (41,465) 69,643 65,989 - 17,500 (20,311) 53,425 26,077 23,236 - (5,000) 51,266 |
|---|---|
| 11,960 95,720 89,225 - 12,500 30,955 |
|
| 20,000 - - (20,000) - 7,027 - - 2,500 9,527 8,080 - - 5,000 13,080 |
|
| 35,107 - - - (12,500) 22,607 |
|
| 900,000 - - 100,000 - 1,000,000 101,267 61,005 - - - 162,272 409 - - - - 409 545 695 621 - - 619 5,768 - - - - 5,768 601 2,801 50 - - 3,352 |
|
| 1,008,590 64,501 671 100,000 -1,172,420 |
|
| 1,055,657 160,221 89,896 100,000 - 1,225,982 |
7 Analysis of Net Assets
| Tangible Fixed Assets Current Assets Creditors; amounts falling due within one year Net Assets |
Unrestricted Funds Designated Funds Restricted Funds Total 2021 1,000,000 1,000,000 32,626 22,607 172,420 227,653 (1,671) - (1,671) |
|---|---|
| 30,955 22,607 1,172,420 1,225,982 |
13